Renovation Budget
$110,750$
$
$
$
$
$
$
$
$
$
Subtotal$12,650 materials + $5,500 labor
$18,150Results Summary
Total Investment
$321,250
After Repair Value
$370,000
Net Profit
$26,550
8.3%
ROI
7.2%
Profit Margin
$110,750
Rehab Cost
$32,700
Other Costs
70% Rule CheckFAIL
70% of ARV
$259,000
Max Allowable Offer
$137,750
Your all-in of $321,250 is $62,250 over the 70% threshold. Cut rehab or negotiate price.
Risky Deal — Review Your Numbers
ROI of 8.3% is below the 15% target. Consider negotiating purchase price or reducing renovation scope.
Renovation Cost Breakdown
Demo, Permits & Prep
$7,150Exterior & Landscaping
$2,700Kitchen
$18,150Main Bathroom
$8,150Additional Bathroom(s)
$7,000Bedrooms
$8,900Flooring
$8,700Doors & Windows
$8,500Painting
$6,300HVAC, Insulation & Hot Water
$11,400Electrical
$7,600Carpentry, Drywall & Walls
$9,500Other & Laundry
$1,700Contingencies
$5,000Investment vs Return
Purchase
Rehab
Closing (Buy)
Holding
Selling Costs